[PBA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.21%
YoY- -19.7%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 172,057 129,727 84,716 40,675 162,618 122,265 80,875 65.18%
PBT 43,763 35,634 22,261 9,310 42,483 35,839 23,877 49.60%
Tax -10,874 -7,006 -4,396 -1,196 -9,758 -6,923 -4,317 84.81%
NP 32,889 28,628 17,865 8,114 32,725 28,916 19,560 41.26%
-
NP to SH 32,889 28,628 17,865 8,114 32,725 28,916 19,560 41.26%
-
Tax Rate 24.85% 19.66% 19.75% 12.85% 22.97% 19.32% 18.08% -
Total Cost 139,168 101,099 66,851 32,561 129,893 93,349 61,315 72.45%
-
Net Worth 523,211 536,154 535,949 543,141 516,620 331,043 331,056 35.56%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 16,623 8,273 - - 16,624 8,276 - -
Div Payout % 50.54% 28.90% - - 50.80% 28.62% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 523,211 536,154 535,949 543,141 516,620 331,043 331,056 35.56%
NOSH 331,146 330,959 330,833 331,183 331,167 331,043 331,056 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.12% 22.07% 21.09% 19.95% 20.12% 23.65% 24.19% -
ROE 6.29% 5.34% 3.33% 1.49% 6.33% 8.73% 5.91% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 51.96 39.20 25.61 12.28 49.10 36.93 24.43 65.15%
EPS 9.93 8.65 5.40 2.45 9.89 8.74 5.91 41.19%
DPS 5.02 2.50 0.00 0.00 5.02 2.50 0.00 -
NAPS 1.58 1.62 1.62 1.64 1.56 1.00 1.00 35.54%
Adjusted Per Share Value based on latest NOSH - 331,183
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 51.94 39.16 25.57 12.28 49.09 36.91 24.41 65.20%
EPS 9.93 8.64 5.39 2.45 9.88 8.73 5.90 41.35%
DPS 5.02 2.50 0.00 0.00 5.02 2.50 0.00 -
NAPS 1.5794 1.6185 1.6179 1.6396 1.5595 0.9993 0.9994 35.56%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.22 1.21 1.37 1.35 1.50 1.40 1.41 -
P/RPS 2.35 3.09 5.35 10.99 3.05 3.79 5.77 -44.96%
P/EPS 12.28 13.99 25.37 55.10 15.18 16.03 23.86 -35.70%
EY 8.14 7.15 3.94 1.81 6.59 6.24 4.19 55.50%
DY 4.11 2.07 0.00 0.00 3.35 1.79 0.00 -
P/NAPS 0.77 0.75 0.85 0.82 0.96 1.40 1.41 -33.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 09/11/06 24/08/06 18/05/06 16/02/06 10/11/05 29/08/05 -
Price 1.22 1.18 1.25 1.39 1.47 1.40 1.44 -
P/RPS 2.35 3.01 4.88 11.32 2.99 3.79 5.89 -45.71%
P/EPS 12.28 13.64 23.15 56.73 14.88 16.03 24.37 -36.59%
EY 8.14 7.33 4.32 1.76 6.72 6.24 4.10 57.76%
DY 4.11 2.12 0.00 0.00 3.41 1.79 0.00 -
P/NAPS 0.77 0.73 0.77 0.85 0.94 1.40 1.44 -34.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment